BUUS KØLETEKNIK A/S — Credit Rating and Financial Key Figures
CVR number: 87614719
Elsøvej 219, Frøslev 7900 Nykøbing M
tel: 97744053
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 8 724.99 | 8 344.14 | 9 230.24 | 11 396.09 | 6 593.56 |
| Costs of management | -2 767.50 | -2 184.19 | -2 433.22 | -2 796.72 | -1 894.68 |
| Costs of distribution | - 717.80 | - 441.52 | - 541.02 | - 666.78 | - 606.55 |
| EBIT | 5 239.69 | 5 718.42 | 6 256.00 | 7 932.58 | 4 092.34 |
| Other financial income | 12.60 | 11.53 | 4.81 | 7.81 | 0.27 |
| Other financial expenses | -4.54 | -12.79 | -29.03 | -19.75 | -4.54 |
| Net income from associates (fin.) | 1 180.25 | 2 392.77 | 568.14 | 2 383.05 | 751.71 |
| Pre-tax profit | 6 428.01 | 8 109.93 | 6 799.92 | 10 303.69 | 4 839.78 |
| Income taxes | -1 154.66 | -1 258.44 | -1 371.96 | -1 743.03 | - 906.66 |
| Net earnings | 5 273.34 | 6 851.49 | 5 427.96 | 8 560.67 | 3 933.12 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 1 301.46 | 1 203.32 | 1 105.17 | 1 007.02 | 941.59 |
| Machinery and equipment | 318.00 | 204.13 | 145.96 | 71.69 | 30.34 |
| Tangible assets total | 1 619.47 | 1 407.44 | 1 251.12 | 1 078.71 | 971.93 |
| Holdings in group member companies | 6 975.81 | 3 713.58 | 2 681.72 | 3 396.77 | 2 768.48 |
| Investments total | 6 975.81 | 3 713.58 | 2 681.72 | 3 396.77 | 2 768.48 |
| Non-current loans receivable | 1.00 | 1.00 | 1.00 | ||
| Non-current other receivables | 400.00 | ||||
| Long term receivables total | 1.00 | 1.00 | 1.00 | 400.00 | |
| Raw materials and consumables | 2 679.14 | 2 549.20 | 2 832.56 | ||
| Finished products/goods | 3 133.47 | 3 365.58 | |||
| Inventories total | 2 679.14 | 2 549.20 | 2 832.56 | 3 133.47 | 3 365.58 |
| Current trade debtors | 1 325.26 | 2 479.40 | 1 484.13 | 4 609.47 | 2 508.82 |
| Current amounts owed by group member comp. | 35.77 | 192.23 | 495.66 | 421.04 | |
| Prepayments and accrued income | 20.60 | 48.81 | 34.94 | ||
| Current other receivables | 824.64 | 165.17 | 918.73 | 318.41 | 73.38 |
| Current deferred tax assets | 578.36 | 30.58 | |||
| Short term receivables total | 2 764.03 | 2 857.40 | 2 947.33 | 4 962.82 | 3 033.83 |
| Cash and bank deposits | 1 080.53 | 3 852.14 | 5 191.81 | 6 735.49 | 2 525.96 |
| Cash and cash equivalents | 1 080.53 | 3 852.14 | 5 191.81 | 6 735.49 | 2 525.96 |
| Balance sheet total (assets) | 15 119.98 | 14 380.77 | 14 905.54 | 19 707.26 | 12 665.77 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 2 800.00 | 2 800.00 | 2 800.00 | 2 800.00 | 2 800.00 |
| Shares repurchased | 7 397.00 | 5 100.00 | 5 780.00 | 8 500.00 | |
| Other reserves | 1 891.96 | 3 213.58 | 2 181.72 | 2 946.77 | 1 718.48 |
| Retained earnings | -5 272.85 | -6 421.13 | -4 317.78 | -8 154.87 | 1 634.09 |
| Profit of the financial year | 5 273.34 | 6 851.49 | 5 427.96 | 8 560.67 | 3 933.12 |
| Shareholders equity total | 12 089.45 | 11 543.94 | 11 871.90 | 14 652.57 | 10 085.69 |
| Provisions | 79.03 | 55.86 | 29.80 | 4.49 | |
| Non-current liabilities total | |||||
| Current loans from credit institutions | 13.60 | 13.43 | 4.98 | 17.23 | 33.89 |
| Advances received | 439.17 | 98.77 | 1 123.08 | 89.71 | |
| Current trade creditors | 810.59 | 1 039.18 | 1 563.13 | 1 564.55 | 845.33 |
| Current owed to group member | 4.34 | ||||
| Short-term deferred tax liabilities | 1 281.63 | 745.61 | 855.01 | 1 304.34 | 941.73 |
| Other non-interest bearing current liabilities | 845.68 | 543.59 | 481.94 | 1 036.67 | 669.42 |
| Current liabilities total | 2 951.50 | 2 780.98 | 3 003.84 | 5 050.20 | 2 580.08 |
| Balance sheet total (liabilities) | 15 119.98 | 14 380.77 | 14 905.54 | 19 707.26 | 12 665.77 |
Try the full version of our system for free
Create your own estimates for any company
Valuation analysis
See instructions
... and more!
No registration needed.